{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/143540","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"143540","name":"영우디에스피","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1000,"marketCap":44599895000,"sharesOutstanding":44599895,"asOf":"2026-09-26T15:09:35.470Z"},"valuation":{"fiscalYear":2025,"per":8.03,"perTtm":4.34,"ttmPeriod":"25Q3~26Q2","pbr":1.45,"psr":0.55,"evEbitda":7.25,"ev":45880482448,"fcff":-1232866999,"fcffYield":-0.0269,"roe":0.1984,"revenueGrowth":{"y1":0.363,"y3":0.1757,"y5":-0.0455},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.0571},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.489Z"},"price":{"high52w":1655,"low52w":702,"fromHigh":-0.3958,"returns":[{"label":"1개월","value":-0.0637},{"label":"3개월","value":0},{"label":"6개월","value":-0.223},{"label":"1년","value":0.3793},{"label":"3년","value":0.0787},{"label":"5년","value":-0.5465}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":146297533793,"operatingIncome":-14330046815,"netIncome":-18244162806,"controllingNetIncome":-18210579633,"ebitda":-12211142504,"fcff":298605619,"cfo":1914463130,"capex":2462351775,"totalAssets":109698409055,"totalLiabilities":101868506944,"totalEquity":7829902111,"cash":31741154942,"totalDebt":19749999992},{"fiscalYear":2019,"statement":"연결","revenue":97484768269,"operatingIncome":13599076939,"netIncome":-1626735255,"controllingNetIncome":-1503989087,"ebitda":15051508153,"fcff":-21733669875,"cfo":-21356404874,"capex":1455800225,"totalAssets":100352368066,"totalLiabilities":81453305053,"totalEquity":18899063013,"cash":6110861876,"totalDebt":25200187757},{"fiscalYear":2020,"statement":"연결","revenue":101611716397,"operatingIncome":7925308685,"netIncome":7714958868,"controllingNetIncome":7728552155,"ebitda":9174176967,"fcff":9908175243,"cfo":10554070887,"capex":1456261551,"totalAssets":103932056459,"totalLiabilities":55182496951,"totalEquity":48749559508,"cash":5583908777,"totalDebt":15319956699},{"fiscalYear":2021,"statement":"연결","revenue":79638087311,"operatingIncome":8483677225,"netIncome":8828146474,"controllingNetIncome":8840014302,"ebitda":9176541651,"fcff":4230114224,"cfo":5606905575,"capex":1796183668,"totalAssets":89143391954,"totalLiabilities":26389165257,"totalEquity":62754226697,"cash":7744313077,"totalDebt":12029593021},{"fiscalYear":2022,"statement":"연결","revenue":49532401438,"operatingIncome":-16372791501,"netIncome":-25689309977,"controllingNetIncome":-25708255241,"ebitda":-15614900858,"fcff":-3216206870,"cfo":-1487632875,"capex":2234982723,"totalAssets":82111086496,"totalLiabilities":41867078150,"totalEquity":40244008346,"cash":6018707205,"totalDebt":26512970750},{"fiscalYear":2023,"statement":"연결","revenue":47814660587,"operatingIncome":-11093300758,"netIncome":-12902152107,"controllingNetIncome":-12898928404,"ebitda":-10347622229,"fcff":2994678953,"cfo":4085210088,"capex":2122590296,"totalAssets":71105844024,"totalLiabilities":42417319053,"totalEquity":28688524971,"cash":11412040084,"totalDebt":27226370792},{"fiscalYear":2024,"statement":"연결","revenue":59066008257,"operatingIncome":-4973701551,"netIncome":-3943467235,"controllingNetIncome":-3937374171,"ebitda":-4534448591,"fcff":-881389814,"cfo":-1462341556,"capex":518312985,"totalAssets":68473955097,"totalLiabilities":43714563812,"totalEquity":24759391285,"cash":8115936845,"totalDebt":23831561867},{"fiscalYear":2025,"statement":"연결","revenue":80504197379,"operatingIncome":5907340652,"netIncome":5557387299,"controllingNetIncome":5556591603,"ebitda":6327836379,"fcff":-1232866999,"cfo":-1659126142,"capex":180629576,"totalAssets":68544202671,"totalLiabilities":38394939061,"totalEquity":30149263610,"cash":2975924698,"totalDebt":4256512146}],"quarterly":[{"stockCode":"143540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19394005302,"operatingIncome":1059516390,"netIncome":423126349,"prevYearRevenue":7382084989,"prevYearOperatingIncome":-1951321363,"prevYearNetIncome":-3161109980,"source":"11014","updatedAt":"2026-08-26T22:31:05.921Z"},{"stockCode":"143540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34487287649,"operatingIncome":5153928648,"netIncome":4993089064,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:05.924Z"},{"stockCode":"143540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23349828447,"operatingIncome":3543901913,"netIncome":4225093227,"prevYearRevenue":8119245309,"prevYearOperatingIncome":-170321364,"prevYearNetIncome":-517553870,"source":"11013","updatedAt":"2026-08-26T22:31:05.391Z"},{"stockCode":"143540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16557760580,"operatingIncome":130213957,"netIncome":626317641,"prevYearRevenue":18503659119,"prevYearOperatingIncome":-135783022,"prevYearNetIncome":658725756,"source":"11012","updatedAt":"2026-08-26T22:31:05.640Z"}]}